Highlights

[LUXCHEM] QoQ Quarter Result on 2016-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 06-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -54.45%    YoY -     351.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 186,373 179,358 175,849 159,970 184,011 169,169 161,034 10.18%
  QoQ % 3.91% 2.00% 9.93% -13.06% 8.77% 5.05% -
  Horiz. % 115.74% 111.38% 109.20% 99.34% 114.27% 105.05% 100.00%
PBT 18,638 13,435 17,435 9,571 19,009 17,320 13,191 25.78%
  QoQ % 38.73% -22.94% 82.16% -49.65% 9.75% 31.30% -
  Horiz. % 141.29% 101.85% 132.17% 72.56% 144.11% 131.30% 100.00%
Tax -5,221 -3,405 -4,268 -2,500 -3,601 -4,448 -3,382 33.40%
  QoQ % -53.33% 20.22% -70.72% 30.57% 19.04% -31.52% -
  Horiz. % 154.38% 100.68% 126.20% 73.92% 106.48% 131.52% 100.00%
NP 13,417 10,030 13,167 7,071 15,408 12,872 9,809 23.10%
  QoQ % 33.77% -23.82% 86.21% -54.11% 19.70% 31.23% -
  Horiz. % 136.78% 102.25% 134.23% 72.09% 157.08% 131.23% 100.00%
NP to SH 13,509 9,956 13,032 7,002 15,373 13,004 9,806 23.69%
  QoQ % 35.69% -23.60% 86.12% -54.45% 18.22% 32.61% -
  Horiz. % 137.76% 101.53% 132.90% 71.41% 156.77% 132.61% 100.00%
Tax Rate 28.01 % 25.34 % 24.48 % 26.12 % 18.94 % 25.68 % 25.64 % 6.04%
  QoQ % 10.54% 3.51% -6.28% 37.91% -26.25% 0.16% -
  Horiz. % 109.24% 98.83% 95.48% 101.87% 73.87% 100.16% 100.00%
Total Cost 172,956 169,328 162,682 152,899 168,603 156,297 151,225 9.32%
  QoQ % 2.14% 4.09% 6.40% -9.31% 7.87% 3.35% -
  Horiz. % 114.37% 111.97% 107.58% 101.11% 111.49% 103.35% 100.00%
Net Worth 75,999 213,729 206,474 198,920 191,780 178,640 169,970 -41.38%
  QoQ % -64.44% 3.51% 3.80% 3.72% 7.36% 5.10% -
  Horiz. % 44.71% 125.74% 121.48% 117.03% 112.83% 105.10% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 12,214 - 6,703 - 11,822 - 5,229 75.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.55% 0.00% 128.18% 0.00% 226.05% 0.00% 100.00%
Div Payout % 90.41 % - % 51.44 % - % 76.90 % - % 53.33 % 41.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.53% 0.00% 96.46% 0.00% 144.20% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 75,999 213,729 206,474 198,920 191,780 178,640 169,970 -41.38%
  QoQ % -64.44% 3.51% 3.80% 3.72% 7.36% 5.10% -
  Horiz. % 44.71% 125.74% 121.48% 117.03% 112.83% 105.10% 100.00%
NOSH 271,425 270,543 268,148 265,227 262,712 262,707 261,493 2.50%
  QoQ % 0.33% 0.89% 1.10% 0.96% 0.00% 0.46% -
  Horiz. % 103.80% 103.46% 102.54% 101.43% 100.47% 100.46% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.20 % 5.59 % 7.49 % 4.42 % 8.37 % 7.61 % 6.09 % 11.75%
  QoQ % 28.80% -25.37% 69.46% -47.19% 9.99% 24.96% -
  Horiz. % 118.23% 91.79% 122.99% 72.58% 137.44% 124.96% 100.00%
ROE 17.78 % 4.66 % 6.31 % 3.52 % 8.02 % 7.28 % 5.77 % 111.04%
  QoQ % 281.55% -26.15% 79.26% -56.11% 10.16% 26.17% -
  Horiz. % 308.15% 80.76% 109.36% 61.01% 138.99% 126.17% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.66 66.30 65.58 60.31 70.04 64.39 61.58 7.49%
  QoQ % 3.56% 1.10% 8.74% -13.89% 8.77% 4.56% -
  Horiz. % 111.50% 107.66% 106.50% 97.94% 113.74% 104.56% 100.00%
EPS 1.64 3.68 4.86 2.64 5.82 4.95 3.75 -42.24%
  QoQ % -55.43% -24.28% 84.09% -54.64% 17.58% 32.00% -
  Horiz. % 43.73% 98.13% 129.60% 70.40% 155.20% 132.00% 100.00%
DPS 4.50 0.00 2.50 0.00 4.50 0.00 2.00 71.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 0.00% 125.00% 0.00% 225.00% 0.00% 100.00%
NAPS 0.2800 0.7900 0.7700 0.7500 0.7300 0.6800 0.6500 -42.82%
  QoQ % -64.56% 2.60% 2.67% 2.74% 7.35% 4.62% -
  Horiz. % 43.08% 121.54% 118.46% 115.38% 112.31% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.29 20.49 20.09 18.27 21.02 19.32 18.39 10.21%
  QoQ % 3.90% 1.99% 9.96% -13.08% 8.80% 5.06% -
  Horiz. % 115.77% 111.42% 109.24% 99.35% 114.30% 105.06% 100.00%
EPS 1.54 1.14 1.49 0.80 1.76 1.49 1.12 23.53%
  QoQ % 35.09% -23.49% 86.25% -54.55% 18.12% 33.04% -
  Horiz. % 137.50% 101.79% 133.04% 71.43% 157.14% 133.04% 100.00%
DPS 1.40 0.00 0.77 0.00 1.35 0.00 0.60 75.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 128.33% 0.00% 225.00% 0.00% 100.00%
NAPS 0.0868 0.2441 0.2358 0.2272 0.2190 0.2040 0.1941 -41.38%
  QoQ % -64.44% 3.52% 3.79% 3.74% 7.35% 5.10% -
  Horiz. % 44.72% 125.76% 121.48% 117.05% 112.83% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4700 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 -
P/RPS 2.14 2.50 2.23 2.85 2.37 2.13 1.62 20.29%
  QoQ % -14.40% 12.11% -21.75% 20.25% 11.27% 31.48% -
  Horiz. % 132.10% 154.32% 137.65% 175.93% 146.30% 131.48% 100.00%
P/EPS 29.54 45.11 30.04 65.15 28.37 27.68 26.67 7.02%
  QoQ % -34.52% 50.17% -53.89% 129.64% 2.49% 3.79% -
  Horiz. % 110.76% 169.14% 112.64% 244.28% 106.37% 103.79% 100.00%
EY 3.39 2.22 3.33 1.53 3.53 3.61 3.75 -6.48%
  QoQ % 52.70% -33.33% 117.65% -56.66% -2.22% -3.73% -
  Horiz. % 90.40% 59.20% 88.80% 40.80% 94.13% 96.27% 100.00%
DY 3.06 0.00 1.71 0.00 2.71 0.00 2.00 32.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.00% 0.00% 85.50% 0.00% 135.50% 0.00% 100.00%
P/NAPS 5.25 2.10 1.90 2.29 2.27 2.01 1.54 125.67%
  QoQ % 150.00% 10.53% -17.03% 0.88% 12.94% 30.52% -
  Horiz. % 340.91% 136.36% 123.38% 148.70% 147.40% 130.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 -
Price 1.6100 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 -
P/RPS 2.34 2.52 2.32 2.84 2.60 2.45 1.67 25.09%
  QoQ % -7.14% 8.62% -18.31% 9.23% 6.12% 46.71% -
  Horiz. % 140.12% 150.90% 138.92% 170.06% 155.69% 146.71% 100.00%
P/EPS 32.35 45.38 31.28 64.77 31.10 31.92 27.47 11.46%
  QoQ % -28.71% 45.08% -51.71% 108.26% -2.57% 16.20% -
  Horiz. % 117.76% 165.20% 113.87% 235.78% 113.21% 116.20% 100.00%
EY 3.09 2.20 3.20 1.54 3.22 3.13 3.64 -10.30%
  QoQ % 40.45% -31.25% 107.79% -52.17% 2.88% -14.01% -
  Horiz. % 84.89% 60.44% 87.91% 42.31% 88.46% 85.99% 100.00%
DY 2.80 0.00 1.64 0.00 2.47 0.00 1.94 27.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.33% 0.00% 84.54% 0.00% 127.32% 0.00% 100.00%
P/NAPS 5.75 2.11 1.97 2.28 2.49 2.32 1.58 135.67%
  QoQ % 172.51% 7.11% -13.60% -8.43% 7.33% 46.84% -
  Horiz. % 363.92% 133.54% 124.68% 144.30% 157.59% 146.84% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

165  182  472  1390 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.255-0.015 
 EKOVEST 0.995+0.06 
 EKOVEST-WB 0.505+0.06 
 IWCITY 1.23+0.04 
 WCT-WE 0.185+0.025 
 KTB 0.14+0.005 
 PWORTH 0.0750.00 
 KEYASIC 0.135-0.01 
 VSOLAR 0.1750.00 
 HTPADU 1.02+0.075 
Partners & Brokers